|
Market Closed -
Deutsche Boerse AG
09:25:01 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 123.10 EUR | +0.08% |
|
-0.24% | +54.65% |
| 07-31 | Thales Formalizes Tender Offer for Exail Technologies | MT |
| 07-24 | Exail Technologies: Stifel reiterates its rating |  |
Company Valuation: Exail Technologies
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 283.5 | 341.7 | 328.1 | 295 | 1,383 | 2,113 | - | - |
| Change | - | 20.53% | -3.98% | -10.1% | 368.87% | 52.78% | - | - |
| Enterprise Value (EV) 1 | 383.7 | 650.6 | 602.2 | 552.9 | 1,380 | 2,659 | 2,617 | 2,534 |
| Change | - | 69.58% | -7.44% | -8.18% | 149.6% | 92.67% | -1.58% | -3.18% |
| P/E | 6.1x | -58.2x | 20.7x | -81x | 464x | 82.6x | 32.1x | 23.5x |
| PBR | 4.76x | 3.21x | 2.51x | 2.46x | 3.35x | 3.3x | 3.05x | 2.58x |
| PEG | - | 1x | -0x | 1x | -3x | 0x | 0x | 0.6x |
| Capitalization / Revenue | 1.59x | 1.9x | 1.02x | 0.79x | 2.89x | 3.7x | 2.89x | 2.45x |
| EV / Revenue | 2.15x | 3.62x | 1.87x | 1.48x | 2.88x | 4.66x | 3.58x | 2.94x |
| EV / EBITDA | 12.7x | 17.8x | 9.25x | 7.49x | 13.4x | 20.2x | 14.4x | 11.3x |
| EV / EBIT | 24.9x | 30.7x | 15.1x | 12.1x | 19.5x | 27.3x | 18.2x | 13.9x |
| EV / FCF | -10.3x | 22.2x | 25.3x | 9.62x | 21x | 56.4x | 42.6x | 25.4x |
| FCF Yield | -9.67% | 4.5% | 3.96% | 10.4% | 4.76% | 1.77% | 2.35% | 3.93% |
| Dividend per Share 2 | - | - | 0.27 | - | - | - | - | - |
| Rate of return | - | - | 1.4% | - | - | - | - | - |
| EPS 2 | 2.684 | -0.3431 | 0.9324 | -0.2142 | 0.1756 | 1.507 | 3.883 | 5.308 |
| Distribution rate | - | - | 29% | - | - | - | - | - |
| Net sales 1 | 178.3 | 179.8 | 322.8 | 373.1 | 478.5 | 570.9 | 731.5 | 861.1 |
| EBITDA 1 | 30.2 | 36.5 | 65.1 | 73.82 | 103.3 | 131.3 | 182.2 | 225 |
| EBIT 1 | 15.39 | 21.16 | 39.94 | 45.52 | 70.75 | 97.39 | 143.7 | 181.7 |
| Net income 1 | 46.21 | -5.869 | 15.89 | -3.641 | 2.98 | 26.48 | 72.67 | 100.2 |
| Net Debt 1 | 100.2 | 308.9 | 274 | 257.9 | -3.087 | 545.8 | 503.8 | 420.7 |
| Reference price 2 | 16.38 | 19.98 | 19.30 | 17.36 | 81.50 | 124.50 | 124.50 | 124.50 |
| Nbr of stocks (in thousands) | 17,309 | 17,104 | 17,002 | 16,994 | 16,972 | 16,974 | - | - |
| Announcement Date | 3/21/22 | 4/17/23 | 3/25/24 | 3/25/25 | 3/18/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.97x | 6.68x | 26.32x | 0.2% | 37.03B | |
| 30.93x | 0.91x | 11.09x | -.--% | 4.89B | |
| 8.61x | -0.01x | -0.16x | 3.73% | 3.07B | |
| 82.56x | 4.65x | 20.24x | -.--% | 2.45B | |
| 73.82x | 6.05x | 26.64x | - | 1.35B | |
| 98.39x | 6.24x | 64.96x | - | 1.29B | |
| 36.87x | 5.08x | 22.57x | 1.27% | 1.15B | |
| Average | 52.16x | 4.23x | 24.52x | 1.04% | 7.32B | |
| Weighted average by Cap. | 37.21x | 5.57x | 23.88x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXA Stock
- 2G3 Stock
- Valuation Exail Technologies
Select your edition
All financial news and data tailored to specific country editions
